(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 15.80 | 19.80 | 41.60 | 90.92 | 47.47 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 15.80 | 19.80 | 41.60 | 90.92 | 47.47 |
Less: Excise Duty | | 0.70 | 0.70 | 0.75 | 1.12 |
Operating Income (Net) | 15.80 | 19.20 | 40.90 | 90.17 | 46.35 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -7.90 | -19.30 | 35.10 | 39.66 | -43.61 |
Cost of Construction and Development | 14.80 | 29.60 | 9.20 | 44.08 | 85.56 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | | | | | |
Closing Stock | | | | | |
Cost of Constructed property Sold | 14.80 | 29.60 | 9.20 | 44.08 | 85.56 |
Development Rights | | | | | |
Other Construction Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.60 | 0.60 | 0.50 | 0.80 | 0.68 |
Electricity & Power | 0.60 | 0.60 | 0.50 | 0.80 | 0.68 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 29.50 | 27.10 | 27.00 | 25.84 | 27.98 |
Salaries, Wages & Bonus | 27.30 | 25.40 | 25.30 | 24.03 | 26.21 |
Contributions to EPF & Pension Funds | 0.80 | 0.80 | 0.80 | 0.79 | 0.81 |
Workmen and Staff Welfare Expenses | 1.50 | 0.90 | 0.90 | 1.03 | 0.96 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 2.50 | 4.60 | 1.30 | 2.31 | 1.45 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 2.50 | 4.60 | 1.30 | 2.31 | 1.45 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 17.60 | 9.80 | 9.90 | 11.81 | 34.64 |
Rent , Rates & Taxes | 1.00 | 1.00 | 1.00 | 1.01 | 1.00 |
Insurance | 0.10 | 0.10 | 0.10 | 0.07 | 0.09 |
Printing and stationery | 0.70 | 0.60 | 0.50 | 0.76 | 0.94 |
Professional and legal fees | 8.20 | 2.70 | 2.40 | 2.23 | 24.71 |
Other Administration | 7.50 | 5.40 | 5.90 | 7.73 | 7.91 |
Selling and Distribution Expenses | 0.50 | 0.80 | 1.10 | 1.63 | 1.77 |
Advertisement & Sales Promotion | 0.10 | 0.20 | 0.10 | 0.48 | 0.78 |
Sales Commissions & Incentives | | | 0.40 | 0.35 | 0.18 |
Freight and Forwarding | 0.40 | 0.60 | 0.50 | 0.80 | 0.81 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 0.10 | 0.10 | 0.30 | | 4.72 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | 0.24 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | 0.10 | 0.10 | 0.30 | | |
Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 4.48 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 57.70 | 53.20 | 84.40 | 126.13 | 113.18 |
Operating Profit (Excl OI) | -41.90 | -34.10 | -43.50 | -35.96 | -66.83 |
Other Income | 61.00 | 57.70 | 50.90 | 47.35 | 56.76 |
Interest Received | 54.60 | 51.90 | 42.10 | 42.76 | 52.05 |
Dividend Received | 1.70 | 1.60 | 1.60 | 0.95 | 0.13 |
Profit on sale of Fixed Assets | | 0.60 | 2.00 | | |
Profits on sale of Investments | | | | 0.65 | 0.04 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 4.70 | 3.50 | 5.10 | 2.98 | 4.54 |
Operating Profit | 19.10 | 23.60 | 7.40 | 11.39 | -10.07 |
Interest | 0.30 | 1.00 | 2.10 | 3.58 | 5.74 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 0.10 | 0.80 | 1.90 | 3.09 | 3.31 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | 0.00 | 0.01 | 0.08 |
Other Interest | 0.20 | 0.20 | 0.20 | 0.49 | 2.35 |
PBDT | 18.70 | 22.60 | 5.30 | 7.81 | -15.80 |
Depreciation | 1.50 | 1.60 | 1.20 | 1.82 | 1.73 |
Profit Before Taxation & Exceptional Items | 17.20 | 21.00 | 4.10 | 5.99 | -17.53 |
Exceptional Income / Expenses | | | | | 55.30 |
Profit Before Tax | 16.90 | 24.40 | 4.10 | 5.99 | 37.77 |
Provision for Tax | 4.20 | 6.70 | -0.60 | 5.45 | 3.11 |
Current Income Tax | 3.10 | 2.90 | 0.70 | 1.31 | 9.79 |
Deferred Tax | 1.10 | 3.50 | -1.30 | 4.21 | -2.35 |
Other taxes | 0.00 | 0.30 | 0.00 | -0.07 | -4.32 |
Profit After Tax | 12.70 | 17.70 | 4.70 | 0.54 | 34.66 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | 0.90 | 2.82 | -23.01 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 12.70 | 17.70 | 5.50 | 3.36 | 11.65 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 326.30 | 308.50 | 299.00 | 295.58 | 283.74 |
Appropriations | 339.00 | 326.20 | 304.50 | 298.94 | 295.39 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 339.00 | 326.20 | 304.50 | 298.94 | 295.39 |
Equity Dividend % | 10.00 | 10.00 | | | |
Earnings Per Share | 4.00 | 6.00 | 2.00 | 1.00 | 4.00 |
Adjusted EPS | 4.00 | 6.00 | 2.00 | 1.00 | 4.00 |